[MRCB] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 7870.59%
YoY- 28.82%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 670,132 456,338 363,552 382,839 405,618 373,390 190,862 23.26%
PBT 54,436 46,134 33,280 11,145 9,333 41,509 21,086 17.10%
Tax -15,617 -3,626 -9,068 1,376 -4,581 -6,722 121 -
NP 38,819 42,508 24,212 12,521 4,752 34,787 21,207 10.59%
-
NP to SH 27,312 38,532 22,090 12,195 9,467 32,122 11,461 15.55%
-
Tax Rate 28.69% 7.86% 27.25% -12.35% 49.08% 16.19% -0.57% -
Total Cost 631,313 413,830 339,340 370,318 400,866 338,603 169,655 24.45%
-
Net Worth 1,353,122 0 1,069,301 651,613 717,307 606,658 492,284 18.33%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 1,353,122 0 1,069,301 651,613 717,307 606,658 492,284 18.33%
NOSH 1,386,395 1,386,586 1,213,736 910,074 910,288 813,215 769,194 10.30%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 5.79% 9.32% 6.66% 3.27% 1.17% 9.32% 11.11% -
ROE 2.02% 0.00% 2.07% 1.87% 1.32% 5.29% 2.33% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 48.34 32.91 29.95 42.07 44.56 45.92 24.81 11.74%
EPS 1.97 2.78 1.82 1.34 1.04 3.95 1.49 4.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.976 0.00 0.881 0.716 0.788 0.746 0.64 7.27%
Adjusted Per Share Value based on latest NOSH - 905,413
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 15.00 10.21 8.14 8.57 9.08 8.36 4.27 23.27%
EPS 0.61 0.86 0.49 0.27 0.21 0.72 0.26 15.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3029 0.00 0.2394 0.1459 0.1606 0.1358 0.1102 18.33%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.75 2.23 1.56 1.26 1.10 2.71 0.77 -
P/RPS 3.62 6.78 5.21 3.00 2.47 5.90 3.10 2.61%
P/EPS 88.83 80.25 85.71 94.03 105.77 68.61 51.68 9.43%
EY 1.13 1.25 1.17 1.06 0.95 1.46 1.94 -8.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 0.00 1.77 1.76 1.40 3.63 1.20 6.88%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 16/08/12 11/08/11 24/08/10 27/08/09 26/08/08 20/08/07 29/08/06 -
Price 1.74 2.23 1.67 1.29 0.77 2.35 0.74 -
P/RPS 3.60 6.78 5.58 3.07 1.73 5.12 2.98 3.19%
P/EPS 88.32 80.25 91.76 96.27 74.04 59.49 49.66 10.06%
EY 1.13 1.25 1.09 1.04 1.35 1.68 2.01 -9.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 0.00 1.90 1.80 0.98 3.15 1.16 7.39%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment